|
Market Closed -
Other stock markets
|
After hours 07:54:59 pm | |||
| 209.63 USD | +0.78% |
|
212.96 | +1.59% |
| Dec. 04 | T-Mobile US, Inc. Declares a Cash Dividend on Common Stock, Payable on March 12, 2026 | CI |
| Dec. 04 | T-Mobile declares quarterly cash dividend of $1.02 per share | RE |
Company Valuation: T-Mobile US, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 167,374 | 144,865 | 174,182 | 185,418 | 256,154 | 234,473 | - | - |
| Change | - | -13.45% | 20.24% | 6.45% | 38.15% | -8.46% | - | - |
| Enterprise Value (EV) 1 | 230,621 | 215,002 | 244,166 | 257,797 | 331,336 | 316,311 | 316,214 | 315,600 |
| Change | - | -6.77% | 13.56% | 5.58% | 28.53% | -4.53% | -0.03% | -0.19% |
| P/E ratio | 50.9x | 48.1x | 68x | 23.1x | 22.8x | 20.7x | 17.8x | 14.1x |
| PBR | 2.56x | 2.1x | 2.48x | 2.96x | 4.09x | 3.97x | 4.05x | 3.92x |
| PEG | - | -5.31x | -4.7x | 0x | 0.6x | 4.21x | 1.1x | 0.5x |
| Capitalization / Revenue | 2.45x | 1.81x | 2.19x | 2.36x | 3.15x | 2.66x | 2.48x | 2.38x |
| EV / Revenue | 3.37x | 2.68x | 3.07x | 3.28x | 4.07x | 3.59x | 3.35x | 3.2x |
| EV / EBITDA | 9.39x | 7.99x | 8.78x | 8.76x | 10.4x | 9.34x | 8.47x | 7.87x |
| EV / EBIT | 34.8x | 31.2x | 37.3x | 18.1x | 18.4x | 16.8x | 15.1x | 12.9x |
| EV / FCF | 76.8x | 38.1x | 31.9x | 19x | 19.5x | 17.8x | 16.7x | 15.2x |
| FCF Yield | 1.3% | 2.63% | 3.14% | 5.27% | 5.14% | 5.63% | 5.98% | 6.56% |
| Dividend per Share 2 | - | - | - | 0.65 | 2.83 | 3.601 | 4.045 | 4.469 |
| Rate of return | - | - | - | 0.41% | 1.28% | 1.72% | 1.93% | 2.13% |
| EPS 2 | 2.65 | 2.41 | 2.06 | 6.93 | 9.66 | 10.13 | 11.76 | 14.85 |
| Distribution rate | - | - | - | 9.38% | 29.3% | 35.5% | 34.4% | 30.1% |
| Net sales 1 | 68,397 | 80,118 | 79,571 | 78,558 | 81,400 | 88,139 | 94,472 | 98,636 |
| EBITDA 1 | 24,557 | 26,924 | 27,821 | 29,428 | 31,864 | 33,881 | 37,350 | 40,086 |
| EBIT 1 | 6,636 | 6,892 | 6,543 | 14,266 | 18,010 | 18,844 | 20,992 | 24,472 |
| Net income 1 | 3,064 | 3,024 | 2,590 | 8,317 | 11,339 | 11,392 | 12,789 | 15,350 |
| Net Debt 1 | 63,247 | 70,137 | 69,984 | 72,379 | 75,182 | 81,839 | 81,742 | 81,127 |
| Reference price 2 | 134.85 | 115.98 | 140.00 | 160.33 | 220.73 | 209.63 | 209.63 | 209.63 |
| Nbr of stocks (in thousands) | 1,241,187 | 1,249,054 | 1,244,154 | 1,156,475 | 1,160,487 | 1,118,507 | - | - |
| Announcement Date | 2/4/21 | 2/2/22 | 2/1/23 | 1/25/24 | 1/29/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.68x | 3.59x | 9.34x | 1.72% | 234B | |
| 8.69x | 2.36x | 6.38x | 4.39% | 179B | |
| 31.5x | 5.43x | 25.06x | 0.23% | 172B | |
| 13.88x | 2.24x | 7.28x | 3.01% | 65.53B | |
| 11.25x | 0.49x | 1.96x | 5.73% | 34.94B | |
| 14.66x | 1.27x | 4.49x | 4.41% | 29.72B | |
| 20.72x | 4.92x | 9.16x | 4.42% | 28.54B | |
| 17.22x | 3.52x | 7.82x | 6.66% | 19.6B | |
| 13.11x | 1.86x | 4.91x | 5.44% | 15.26B | |
| Average | 16.86x | 2.85x | 8.49x | 4% | 86.54B | |
| Weighted average by Cap. | 18.85x | 3.38x | 11.30x | 2.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- TMUS Stock
- Valuation T-Mobile US, Inc.
Select your edition
All financial news and data tailored to specific country editions
